DALLAS, Feb. 11, 2016
/PRNewswire/ -- MoneyGram (NASDAQ:MGI) today reported financial
results for its fourth quarter and full year ended
December 31, 2015.
"2015 marked a transition year for the company as we completed
the repositioning of our U.S. to U.S. business and delivered on our
expectations. We saw sequential improvement each quarter,
culminating in double-digit constant currency revenue and Adjusted
EBITDA growth in the fourth quarter," said Alex Holmes, MoneyGram's chief executive
officer. "We also posted double-digit transaction growth in
U.S. Outbound and Non-U.S. sends and returned to positive
transaction growth in U.S. sends for the fourth quarter. Our
Digital/Self-Service offerings continued to show impressive growth
as we expanded our account deposit global reach, launched
connections to millions of mobile wallets, and debuted
the redesigned moneygram.com in the U.S. -- all of which are
elevating the customer experience and attracting new consumers to
our brand."
Fourth Quarter Financial Results
- Total revenue for the fourth quarter was $376.7 million, an increase of 8% on a reported
basis and 11% on a constant currency basis.
- The Company reported EBITDA of $46.0
million and pre-tax income of $2.0
million.
- Adjusted EBITDA was $65.2
million, an increase of 10% on a reported basis and 12% on a
constant currency basis. Adjusted EBITDA margin was 17.3%.
- Adjusted diluted earnings per share was $0.23. Diluted earnings per share was
$0.04.
- Adjusted Free Cash Flow for the quarter was $20.4 million.
Fourth Quarter Money Transfer Highlights
- Money transfer transactions grew 10% in the fourth
quarter.
- Money transfer revenue was $332.7
million, representing 9% growth on a reported basis and 13%
growth on a constant currency basis compared to the prior
year.
- Money transfer transaction growth reflects the continued
strength in the Company's U.S. Outbound and Non-U.S. sends.
- Non-U.S. send transactions grew 15% led by sends from
Europe and emerging markets.
- U.S. Outbound transactions grew 10% led by sends to
Latin America and Africa.
- U.S.-to-U.S. transactions grew 1% versus a decline of 2% in the
third quarter.
- Money transfer revenue from U.S. Outbound and Non-U.S. sends
grew 12% on a constant currency basis in the quarter and accounted
for 87% of total money transfer revenue.
Fourth Quarter Digital/Self-Service Highlights
- Strong customer adoption of MoneyGram's innovative kiosks, our
redesigned moneygram.com, mobile solutions and account deposit led
to accelerated Digital/Self-Service money transfer results in the
fourth quarter.
- Digital/Self-Service money transfer transactions increased 42%,
and represented 14% of total money transfer transactions.
- Digital/Self-Service money transfer revenue grew 48% over the
prior year, and represented 12% of money transfer revenue.
Annualizing the fourth quarter, Digital/Self-Service solutions
generate over $163 million of
revenue.
- moneygram.com attracted more than 240,000 new active customers,
a quarterly record.
Full Year Highlights
- Total revenue for 2015 was $1,434.7
million, a decrease of 1% on a reported basis compared to
the prior year and an increase of 3% on a constant currency basis.
For the full year, the stronger U.S. dollar negatively impacted
revenue by $63.0 million.
- The Company reported EBITDA of $142.7
million.
- Adjusted EBITDA was $243.1
million, a decrease of 12% as reported and a decline of 10%
on a constant currency basis.
- Adjusted EBITDA margin was 16.9%.
Full Year 2016 Outlook
For the full year 2016, the Company estimates constant currency
revenue and Adjusted EBITDA growth of 8% to 10%.
"Moving forward, we are focused on providing an industry leading
customer experience at every interaction with our brand, wherever
and however our customers choose to transact," added Holmes. "We
are excited about the many initiatives we have in place to
differentiate our company and drive growth through the strength of
our hybrid money transfer model -- bridging the digital and
physical worlds through our Digital/Self-Service solutions and
global agent network."
Certain Legal Matters
MoneyGram previously disclosed that it had received Civil
Investigative Demands from a working group of nine state attorneys
general seeking information and documents relating to the Company's
procedures designed to prevent fraudulent transfers and consumer
complaint information. MoneyGram reached an agreement
effective today with attorneys general in 49 states and the
District of Columbia to settle all
civil or administrative claims under their consumer protection laws
related to MoneyGram's procedures designed to prevent third parties
involved in fraud schemes from using its money transfer service.
Under the agreement, the Company will make a payment of
$13.0 million to the participating
states, a portion of which will be set aside for a consumer
restitution program. The Company had previously accrued
$13.0 million in connection with this
matter and there will be no impact on its income statement for the
fourth quarter of 2015 or the Company's projections for 2016.
While restitution payments will be provided to consumers who filed
complaints that they were victims of fraud-induced money transfers
made using MoneyGram's services to send money from the United States to payees located in foreign
countries (other than Canada)
during the time period from July 1,
2008 to August 31, 2009, the
agreement covers all civil and administrative claims that could
have been asserted by the participating states under their
respective consumer protection laws through today. The
company has also agreed to further enhance its industry leading
anti-fraud program, including improving the consumer complaint
process and employee training, which are now incorporated into the
Company's ongoing compliance activities.
Non-GAAP Measures
In addition to results presented in accordance with GAAP, this
news release and related tables include certain non-GAAP financial
measures, including a presentation of EBITDA (earnings before
interest, taxes, depreciation and amortization, including agent
signing bonus amortization), Adjusted EBITDA (EBITDA adjusted for
significant items), Adjusted EBITDA margin, Adjusted Free Cash Flow
(Adjusted EBITDA less cash interest, cash taxes, cash payments
related to an IRS tax matter, and cash payments for capital
expenditures and agent signing bonuses), constant currency measures
(which assume that amounts denominated in foreign currencies are
translated to the U.S. dollar at rates consistent with those in the
prior year), adjusted diluted earnings per share and adjusted net
income. In addition, we present adjusted operating income and
adjusted operating margin for our two reporting segments. The
following tables include a full reconciliation of non-GAAP
financial measures to the related GAAP financial measures. The
equivalent GAAP financial measures for projected results are not
provided as we are not able to predict results inclusive of
currency changes.
We believe that these non-GAAP financial measures provide useful
information to investors because they are an indicator of the
strength and performance of ongoing business operations. These
calculations are commonly used as a basis for investors, analysts
and other interested parties to evaluate and compare the operating
performance and value of companies within our industry. Finally,
EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Free Cash
Flow, constant currency, adjusted diluted earnings per share and
adjusted net income figures are financial and performance measures
used by management in reviewing results of operations, forecasting,
allocating resources or establishing employee incentive programs.
Although MoneyGram believes the above non-GAAP financial measures
enhance investors' understanding of its business and performance,
these non-GAAP financial measures should not be considered in
isolation or as substitutes for the accompanying GAAP financial
measures.
Description of
Tables
|
Table One
|
–
|
Consolidated
Statements of Operations
|
Table
Two
|
–
|
Segment
Results
|
Table
Three
|
–
|
Segment
Reconciliations
|
Table
Four
|
–
|
EBITDA, Adjusted
EBITDA, Adjusted EBITDA Margin and Adjusted Free Cash
Flow
|
Table
Five
|
–
|
Adjusted Net Income
and Adjusted Diluted EPS
|
Table
Six
|
–
|
Consolidated Balance
Sheets
|
Conference Call
MoneyGram International will host a conference call today at
3:30 p.m. CT, 4:30 p.m. ET, to discuss its results.
Alex Holmes, chief executive
officer, will host the call.
Participant Dial-In
Numbers:
|
U.S.:
|
1-888-677-8756
|
International:
|
+1-913-905-3216
|
Replay:
|
1-877-870-5176 or +
1-858-384-5517
|
Replay
ID:
|
111944
|
Replay is available
through February 18, 2016
|
About MoneyGram International, Inc.
MoneyGram is a global provider of innovative money transfer and
payment services and is recognized worldwide as a financial
connection to friends and family. Whether online, or through a
mobile device, at a kiosk or in a local store, we connect consumers
any way that is convenient for them. We also provide bill payment
services, issue money orders and process official checks in the
U.S. More information about MoneyGram International, Inc. is
available at moneygram.com.
Forward-Looking Statements
This release may contain forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995,
including statements with respect to, among other things, the
financial condition, results of operations, plans, objectives,
future performance and business of MoneyGram and its subsidiaries.
Forward-looking statements can be identified by words such as
"believes," "estimates," "expects," "projects," "plans,"
"anticipates," "intends," "continues," "will," "should," "could,"
"may," "would," "goals" and other similar expressions. These
forward-looking statements speak only as of the date they are made,
and MoneyGram undertakes no obligation to publicly update or revise
any forward-looking statement, except as required by federal
securities law. These forward-looking statements are based on
management's current expectations and are subject to certain risks,
uncertainties and changes in circumstances due to a number of
factors. These factors include, but are not limited to: our ability
to compete effectively; our ability to maintain key agent or biller
relationships, or a reduction in business or transaction volume
from these relationships, including our largest agent, Walmart,
whether through the introduction by Walmart of a competing "white
label" branded money transfer product or otherwise; the impact of
our U.S.-to-U.S. pricing strategy; our ability to manage fraud
risks from consumers or agents; the ability of us and our agents to
comply with U.S. and international laws and regulations; litigation
or investigations involving us or our agents, which could result in
material settlements, fines or penalties, revocation of required
licenses or registrations, terminations of contracts, other
administrative actions or lawsuits or negative publicity;
uncertainties relating to compliance with and the impact of the
deferred prosecution agreement entered into with the U.S. federal
government and the effect of the deferred prosecution agreement on
our reputation and business; regulations addressing consumer
privacy, data use and security; our offering of money transfer
services through agents in regions that are politically volatile
or, in a limited number of cases, are subject to certain
restrictions by the Office of Foreign Assets Control; changes in
tax laws or an unfavorable outcome with respect to the audit of our
tax returns or tax positions, or a failure by us to establish
adequate reserves for tax events; our substantial debt service
obligations, significant debt covenant requirements and credit
ratings; sustained financial market illiquidity, or illiquidity at
our clearing, cash management and custodial financial institutions;
our significant exposure to loss in the event of a major bank
failure or a loss of liquidity in the bank deposit market; the
ability of us and our agents to maintain adequate banking
relationships; concerns regarding the financial health of certain
European countries; a security or privacy breach in systems,
networks or databases on which we rely; disruptions to our computer
network systems and data centers; continued weakness in economic
conditions, in both the U.S. and global markets; weakened consumer
confidence in our business or money transfers generally; a
significant change, material slow down or complete disruption of
international migration patterns; our ability to manage credit
risks from our retail agents and official check financial
institution customers; our ability to retain partners to operate
our official check and money order businesses; our ability to
successfully develop and timely introduce new and enhanced products
and services or investments in unsuccessful new products, services
or infrastructure changes; our ability to manage risks associated
with our international sales and operations; our ability to
adequately protect our brand and intellectual property rights and
to avoid infringing on the rights of others; our ability to attract
and retain key employees; our ability to manage risks related to
the operation of retail locations and the acquisition or start-up
of businesses; our ability to maintain effective internal controls;
our capital structure and the special voting rights provided to
designees of Thomas H. Lee Partners, L.P. on our Board of
Directors; any restructuring actions and cost reduction initiatives
that we undertake may not deliver the expected results and these
actions may adversely affect our business; and the risks and
uncertainties described in the "Risk Factors" and "Management's
Discussion and Analysis of Financial Condition and Results of
Operations" sections of MoneyGram's public reports filed with the
SEC, including MoneyGram's annual report on Form 10-K for the year
ended December 31, 2014 and
subsequent Forms 10-Q.
TABLE
ONE
|
MONEYGRAM
INTERNATIONAL, INC.
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
December 31,
|
|
2015
vs
|
|
Twelve Months
Ended
December 31,
|
|
2015
vs
|
(Amounts in
millions, except per share data)
|
|
2015
|
|
2014
|
|
2014
|
|
2015
|
|
2014
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUE
|
|
|
|
|
|
|
|
|
|
|
|
|
Fee and other
revenue
|
|
$
|
373.1
|
|
|
$
|
346.7
|
|
|
$
|
26.4
|
|
|
$
|
1,422.6
|
|
|
$
|
1,438.4
|
|
|
$
|
(15.8)
|
|
Investment
revenue
|
|
3.6
|
|
|
2.9
|
|
|
0.7
|
|
|
12.1
|
|
|
16.5
|
|
|
(4.4)
|
|
Total
revenue
|
|
376.7
|
|
|
349.6
|
|
|
27.1
|
|
|
1,434.7
|
|
|
1,454.9
|
|
|
(20.2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue growth,
as reported
|
|
8
|
%
|
|
(9)
|
%
|
|
|
|
(1)
|
%
|
|
(1)
|
%
|
|
|
Total revenue growth,
constant currency
|
|
11
|
%
|
|
(7)
|
%
|
|
|
|
3
|
%
|
|
(1)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
Commissions
expense
|
|
170.4
|
|
|
159.5
|
|
|
10.9
|
|
|
656.2
|
|
|
666.4
|
|
|
(10.2)
|
|
Compensation and
benefits
|
|
73.5
|
|
|
61.4
|
|
|
12.1
|
|
|
309.1
|
|
|
275.0
|
|
|
34.1
|
|
Transaction and
operations support
|
|
85.9
|
|
|
101.9
|
|
|
(16.0)
|
|
|
324.8
|
|
|
332.2
|
|
|
(7.4)
|
|
Occupancy, equipment
and supplies
|
|
16.0
|
|
|
14.5
|
|
|
1.5
|
|
|
62.3
|
|
|
54.4
|
|
|
7.9
|
|
Depreciation and
amortization
|
|
17.3
|
|
|
15.3
|
|
|
2.0
|
|
|
66.1
|
|
|
55.5
|
|
|
10.6
|
|
Total operating
expenses
|
|
363.1
|
|
|
352.6
|
|
|
10.5
|
|
|
1,418.5
|
|
|
1,383.5
|
|
|
35.0
|
|
OPERATING INCOME
(LOSS)
|
|
13.6
|
|
|
(3.0)
|
|
|
16.6
|
|
|
16.2
|
|
|
71.4
|
|
|
(55.2)
|
|
OTHER EXPENSE
(INCOME)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net securities
gains
|
|
—
|
|
|
(23.0)
|
|
|
23.0
|
|
|
—
|
|
|
(45.4)
|
|
|
45.4
|
|
Interest
expense
|
|
11.6
|
|
|
11.5
|
|
|
0.1
|
|
|
45.3
|
|
|
44.2
|
|
|
1.1
|
|
Total other expense
(income), net
|
|
11.6
|
|
|
(11.5)
|
|
|
23.1
|
|
|
45.3
|
|
|
(1.2)
|
|
|
46.5
|
|
Income (loss) before
income taxes
|
|
2.0
|
|
|
8.5
|
|
|
(6.5)
|
|
|
(29.1)
|
|
|
72.6
|
|
|
(101.7)
|
|
Income tax (benefit)
expense
|
|
(0.6)
|
|
|
(2.0)
|
|
|
1.4
|
|
|
47.8
|
|
|
0.5
|
|
|
47.3
|
|
NET INCOME
(LOSS)
|
|
$
|
2.6
|
|
|
$
|
10.5
|
|
|
$
|
(7.9)
|
|
|
$
|
(76.9)
|
|
|
$
|
72.1
|
|
|
$
|
(149.0)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS (LOSS)
PER COMMON SHARE
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.04
|
|
|
$
|
0.17
|
|
|
$
|
(0.13)
|
|
|
$
|
(1.24)
|
|
|
$
|
1.10
|
|
|
$
|
(2.34)
|
|
Diluted
|
|
$
|
0.04
|
|
|
$
|
0.17
|
|
|
$
|
(0.13)
|
|
|
$
|
(1.24)
|
|
|
$
|
1.10
|
|
|
$
|
(2.34)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average
outstanding common shares and equivalents used in computing
earnings (loss) per share
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
(1)
|
|
62.1
|
|
|
62.6
|
|
|
(0.5)
|
|
|
62.1
|
|
|
65.3
|
|
|
(3.2)
|
|
Diluted
(1)
|
|
64.1
|
|
|
62.7
|
|
|
1.4
|
|
|
62.1
|
|
|
65.5
|
|
|
(3.4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
Includes common stock equivalents of 8.9 million for the three
months ended December 31, 2015 and 2014 and 8.9 million and 10.1
million for the twelve months ended December 31, 2015 and 2014
respectively. The following weighted-average potential common
shares are excluded from diluted earnings (loss) per common share
as their effect is anti-dilutive. All potential common shares are
anti-dilutive in periods of net loss available to common
stockholders.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares related to
stock options
|
|
3.1
|
|
|
4.0
|
|
|
|
|
3.4
|
|
|
4.0
|
|
|
|
Shares related to
restricted stock units
|
|
2.2
|
|
|
1.4
|
|
|
|
|
3.8
|
|
|
1.1
|
|
|
|
TABLE
TWO
|
MONEYGRAM
INTERNATIONAL, INC.
|
SEGMENT
RESULTS
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Funds
Transfer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
December 31,
|
|
2015
vs
|
|
Twelve Months
Ended
December 31,
|
|
2015
vs
|
(Amounts in
millions)
|
|
2015
|
|
2014
|
|
2014
|
|
2015
|
|
2014
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money transfer
revenue
|
|
$
|
332.7
|
|
|
$
|
305.7
|
|
|
$
|
27.0
|
|
|
$1,262.7
|
|
|
$
|
1,274.5
|
|
|
$
|
(11.8)
|
|
Bill payment
revenue
|
|
24.7
|
|
|
24.9
|
|
|
(0.2)
|
|
|
98.7
|
|
|
100.1
|
|
|
(1.4)
|
|
Total
revenue
|
|
$
|
357.4
|
|
|
$
|
330.6
|
|
|
$
|
26.8
|
|
|
$1,361.4
|
|
|
$
|
1,374.6
|
|
|
$
|
(13.2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commissions
expense
|
|
$
|
170.1
|
|
|
$
|
159.3
|
|
|
$
|
10.8
|
|
|
$
|
655.1
|
|
|
$
|
665.4
|
|
|
$
|
(10.3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
$
|
12.2
|
|
|
$
|
9.0
|
|
|
$
|
3.2
|
|
|
$
|
31.7
|
|
|
$
|
75.4
|
|
|
$
|
(43.7)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
margin
|
|
3.4
|
%
|
|
2.7
|
%
|
|
|
|
2.3
|
%
|
|
5.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money transfer
revenue growth, as reported
|
|
9
|
%
|
|
(10)
|
%
|
|
|
|
(1)
|
%
|
|
(1)
|
%
|
|
|
Money transfer
revenue growth, constant currency
|
|
13
|
%
|
|
(8)
|
%
|
|
|
|
4
|
%
|
|
(1)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Paper
Products
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
December 31,
|
|
2015
vs
|
|
Twelve Months
Ended
December 31,
|
|
2015
vs
|
(Amounts in
millions)
|
|
2015
|
|
2014
|
|
2014
|
|
2015
|
|
2014
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money order
revenue
|
|
$
|
12.6
|
|
|
$
|
13.3
|
|
|
$
|
(0.7)
|
|
|
$
|
51.0
|
|
|
$
|
54.1
|
|
|
$
|
(3.1)
|
|
Official check
revenue
|
|
6.7
|
|
|
5.7
|
|
|
1.0
|
|
|
22.3
|
|
|
26.2
|
|
|
(3.9)
|
|
Total
revenue
|
|
$
|
19.3
|
|
|
$
|
19.0
|
|
|
$
|
0.3
|
|
|
$
|
73.3
|
|
|
$
|
80.3
|
|
|
$
|
(7.0)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commissions
expense
|
|
$
|
0.3
|
|
|
$
|
0.2
|
|
|
$
|
0.1
|
|
|
$
|
1.1
|
|
|
$
|
1.0
|
|
|
$
|
0.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
$
|
5.1
|
|
|
$
|
6.4
|
|
|
$
|
(1.3)
|
|
|
$
|
17.9
|
|
|
$
|
28.1
|
|
|
$
|
(10.2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
margin
|
|
26.4
|
%
|
|
33.7
|
%
|
|
|
|
24.4
|
%
|
|
35.0
|
%
|
|
|
TABLE
THREE
|
MONEYGRAM
INTERNATIONAL, INC.
|
SEGMENT
RECONCILIATIONS
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Funds
Transfer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
December 31,
|
|
2015
vs
|
|
Twelve Months
Ended
December 31,
|
|
2015
vs
|
(Amounts in
millions)
|
|
2015
|
|
2014
|
|
2014
|
|
2015
|
|
2014
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (as
reported)
|
|
$
|
357.4
|
|
|
$
|
330.6
|
|
|
$
|
26.8
|
|
|
$
|
1,361.4
|
|
|
$
|
1,374.6
|
|
|
$
|
(13.2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating
income
|
|
$
|
27.9
|
|
|
$
|
24.7
|
|
|
$
|
3.2
|
|
|
$
|
102.7
|
|
|
$
|
145.2
|
|
|
$
|
(42.5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reorganization and
restructuring costs
|
|
(2.4)
|
|
|
(11.0)
|
|
|
8.6
|
|
|
(17.4)
|
|
|
(25.9)
|
|
|
8.5
|
|
Compliance
enhancement program
|
|
(4.5)
|
|
|
(4.8)
|
|
|
0.3
|
|
|
(24.4)
|
|
|
(25.1)
|
|
|
0.7
|
|
Direct monitor
costs
|
|
(4.0)
|
|
|
(1.9)
|
|
|
(2.1)
|
|
|
(11.5)
|
|
|
(6.5)
|
|
|
(5.0)
|
|
Stock-based
compensation expense
|
|
(4.8)
|
|
|
5.9
|
|
|
(10.7)
|
|
|
(17.7)
|
|
|
(4.9)
|
|
|
(12.8)
|
|
Losses related to
agent closures
|
|
—
|
|
|
(3.9)
|
|
|
3.9
|
|
|
—
|
|
|
(7.4)
|
|
|
7.4
|
|
Total
adjustments
|
|
(15.7)
|
|
|
(15.7)
|
|
|
—
|
|
|
(71.0)
|
|
|
(69.8)
|
|
|
(1.2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (as
reported)
|
|
$
|
12.2
|
|
|
$
|
9.0
|
|
|
$
|
3.2
|
|
|
$
|
31.7
|
|
|
$
|
75.4
|
|
|
$
|
(43.7)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating
margin
|
|
7.8
|
%
|
|
7.5
|
%
|
|
|
|
7.5
|
%
|
|
10.6
|
%
|
|
|
Total
adjustments
|
|
(4.4)
|
%
|
|
(4.7)
|
%
|
|
|
|
(5.2)
|
%
|
|
(5.1)
|
%
|
|
|
Operating margin (as
reported)
|
|
3.4
|
%
|
|
2.7
|
%
|
|
|
|
2.3
|
%
|
|
5.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Paper
Products
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
December 31,
|
|
2015
vs
|
|
Twelve Months
Ended
December 31,
|
|
2015
vs
|
(Amounts in
millions)
|
|
2015
|
|
2014
|
|
2014
|
|
2015
|
|
2014
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (as
reported)
|
|
$
|
19.3
|
|
|
$
|
19.0
|
|
|
$
|
0.3
|
|
|
$
|
73.3
|
|
|
$
|
80.3
|
|
|
$
|
(7.0)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating
income
|
|
$
|
6.4
|
|
|
$
|
7.4
|
|
|
$
|
(1.0)
|
|
|
$
|
23.7
|
|
|
$
|
33.4
|
|
|
$
|
(9.7)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reorganization and
restructuring costs
|
|
(0.3)
|
|
|
(1.4)
|
|
|
1.1
|
|
|
(2.0)
|
|
|
(3.2)
|
|
|
1.2
|
|
Compliance
enhancement program
|
|
(0.5)
|
|
|
(0.3)
|
|
|
(0.2)
|
|
|
(1.9)
|
|
|
(1.6)
|
|
|
(0.3)
|
|
Stock-based
compensation expense
|
|
(0.5)
|
|
|
0.7
|
|
|
(1.2)
|
|
|
(1.9)
|
|
|
(0.5)
|
|
|
(1.4)
|
|
Total
adjustments
|
|
(1.3)
|
|
|
(1.0)
|
|
|
(0.3)
|
|
|
(5.8)
|
|
|
(5.3)
|
|
|
(0.5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (as
reported)
|
|
$
|
5.1
|
|
|
$
|
6.4
|
|
|
$
|
(1.3)
|
|
|
$
|
17.9
|
|
|
$
|
28.1
|
|
|
$
|
(10.2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating
margin
|
|
33.2
|
%
|
|
38.9
|
%
|
|
|
|
32.3
|
%
|
|
41.6
|
%
|
|
|
Total
adjustments
|
|
(6.7)
|
%
|
|
(5.3)
|
%
|
|
|
|
(7.9)
|
%
|
|
(6.6)
|
%
|
|
|
Operating margin (as
reported)
|
|
26.4
|
%
|
|
33.7
|
%
|
|
|
|
24.4
|
%
|
|
35.0
|
%
|
|
|
TABLE
FOUR
|
MONEYGRAM
INTERNATIONAL, INC.
|
EBITDA, ADJUSTED
EBITDA, ADJUSTED EBITDA MARGIN AND ADJUSTED FREE CASH
FLOW
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
December 31,
|
|
2015
vs
|
|
Twelve Months
Ended
December 31,
|
|
2015
vs
|
(Amounts in
millions)
|
|
2015
|
|
2014
|
|
2014
|
|
2015
|
|
2014
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before
income taxes
|
|
$
|
2.0
|
|
|
$
|
8.5
|
|
|
$
|
(6.5)
|
|
|
$
|
(29.1)
|
|
|
$
|
72.6
|
|
|
$
|
(101.7)
|
|
Interest
expense
|
|
11.6
|
|
|
11.5
|
|
|
0.1
|
|
|
45.3
|
|
|
44.2
|
|
|
1.1
|
|
Depreciation and
amortization
|
|
17.3
|
|
|
15.3
|
|
|
2.0
|
|
|
66.1
|
|
|
55.5
|
|
|
10.6
|
|
Amortization of agent
signing bonuses
|
|
15.1
|
|
|
14.6
|
|
|
0.5
|
|
|
60.4
|
|
|
53.8
|
|
|
6.6
|
|
EBITDA
|
|
46.0
|
|
|
49.9
|
|
|
(3.9)
|
|
|
142.7
|
|
|
226.1
|
|
|
(83.4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Significant items
impacting EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based,
contingent and incentive compensation(1)
|
|
7.3
|
|
|
(6.4)
|
|
|
13.7
|
|
|
26.9
|
|
|
6.9
|
|
|
20.0
|
|
Compliance
enhancement program
|
|
5.0
|
|
|
5.1
|
|
|
(0.1)
|
|
|
26.5
|
|
|
26.7
|
|
|
(0.2)
|
|
Direct monitor
costs
|
|
4.0
|
|
|
1.9
|
|
|
2.1
|
|
|
11.5
|
|
|
6.5
|
|
|
5.0
|
|
Reorganization and
restructuring costs
|
|
2.6
|
|
|
12.9
|
|
|
(10.3)
|
|
|
20.0
|
|
|
30.5
|
|
|
(10.5)
|
|
Legal and contingent
matters (2)
|
|
0.3
|
|
|
14.9
|
|
|
(14.6)
|
|
|
1.7
|
|
|
16.4
|
|
|
(14.7)
|
|
Pension settlement
charge (3)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13.8
|
|
|
—
|
|
|
13.8
|
|
Losses related to
agent closure
|
|
—
|
|
|
3.9
|
|
|
(3.9)
|
|
|
—
|
|
|
7.4
|
|
|
(7.4)
|
|
Net securities
gains
|
|
—
|
|
|
(23.0)
|
|
|
23.0
|
|
|
—
|
|
|
(45.4)
|
|
|
45.4
|
|
Capital transaction
costs (4)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.1
|
|
|
(2.1)
|
|
Adjusted
EBITDA
|
|
$
|
65.2
|
|
|
$
|
59.2
|
|
|
$
|
6.0
|
|
|
$
|
243.1
|
|
|
$
|
277.2
|
|
|
$
|
(34.1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
margin(5)
|
|
17.3
|
%
|
|
16.9
|
%
|
|
0.4
|
%
|
|
16.9
|
%
|
|
19.1
|
%
|
|
(2.2)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
growth, as reported
|
|
10
|
%
|
|
|
|
|
|
(12)
|
%
|
|
|
|
|
Adjusted EBITDA
growth, constant currency adjusted
|
|
12
|
%
|
|
|
|
|
|
(10)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
|
$
|
65.2
|
|
|
$
|
59.2
|
|
|
$
|
6.0
|
|
|
$
|
243.1
|
|
|
$
|
277.2
|
|
|
$
|
(34.1)
|
|
Cash payments for
interest
|
|
(10.5)
|
|
|
(10.7)
|
|
|
0.2
|
|
|
(42.1)
|
|
|
(41.1)
|
|
|
(1.0)
|
|
Cash taxes,
net
|
|
2.8
|
|
|
(1.5)
|
|
|
4.3
|
|
|
(64.4)
|
|
|
(6.4)
|
|
|
(58.0)
|
|
Payments related to
IRS tax matter
|
|
—
|
|
|
|
|
—
|
|
|
61.0
|
|
|
—
|
|
|
61.0
|
|
Cash payments for
capital expenditures
|
|
(21.1)
|
|
|
(21.1)
|
|
|
—
|
|
|
(109.9)
|
|
|
(85.8)
|
|
|
(24.1)
|
|
Cash payments for
agent signing bonuses
|
|
(16.0)
|
|
|
(61.0)
|
|
|
45.0
|
|
|
(87.3)
|
|
|
(93.9)
|
|
|
6.6
|
|
Adjusted Free Cash
Flow
|
|
$
|
20.4
|
|
|
$
|
(35.1)
|
|
|
$
|
55.5
|
|
|
$
|
0.4
|
|
|
$
|
50.0
|
|
|
$
|
(49.6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Stock-based
compensation, contingent performance awards payable after three
years and certain incentive compensation.
|
(2) Fees and expenses
related to certain legal and contingent matters.
|
(3) Non-cash charge
resulting from the partial buyout of the defined benefit pension
plan.
|
(4) Professional and
legal fees incurred for the April 2, 2014 equity
transactions.
|
(5) Adjusted EBITDA
margin is calculated as Adjusted EBITDA divided by total
revenue.
|
TABLE
FIVE
|
MONEYGRAM
INTERNATIONAL, INC.
|
ADJUSTED NET
INCOME and ADJUSTED DILUTED EPS
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
December 31,
|
|
Twelve Months
Ended
December 31,
|
(Amounts in
millions, except per share data)
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
|
2.6
|
|
|
$
|
10.5
|
|
|
$
|
(76.9)
|
|
|
$
|
72.1
|
|
|
|
|
|
|
|
|
|
|
Net securities
gains
|
|
—
|
|
|
(23.0)
|
|
|
—
|
|
|
(45.4)
|
|
Other expenses
(1)
|
|
19.2
|
|
|
32.3
|
|
|
100.4
|
|
|
96.5
|
|
Total adjustments
(1)
|
|
19.2
|
|
|
9.3
|
|
|
100.4
|
|
|
51.1
|
|
|
|
|
|
|
|
|
|
|
Tax impacts of
adjustments (2)
|
|
(7.0)
|
|
|
(8.3)
|
|
|
(36.6)
|
|
|
(30.3)
|
|
Tax adjustments
(3)
|
|
—
|
|
|
—
|
|
|
63.7
|
|
|
(22.9)
|
|
Adjusted net
income
|
|
$
|
14.8
|
|
|
$
|
11.5
|
|
|
$
|
50.6
|
|
|
$
|
70.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings
(loss) per common share
|
|
$
|
0.04
|
|
|
$
|
0.17
|
|
|
$
|
(1.24)
|
|
|
$
|
1.10
|
|
|
|
|
|
|
|
|
|
|
Diluted adjustments
per common share
|
|
0.19
|
|
|
0.01
|
|
|
2.05
|
|
|
(0.03)
|
|
|
|
|
|
|
|
|
|
|
Diluted adjusted
earnings per common share
|
|
$
|
0.23
|
|
|
$
|
0.18
|
|
|
$
|
0.81
|
|
|
$
|
1.07
|
|
|
|
|
|
|
|
|
|
|
Diluted
weighted-average outstanding common shares and
equivalents
|
|
64.1
|
|
|
62.7
|
|
|
62.1
|
|
|
65.5
|
|
|
|
|
|
|
|
|
|
|
(1) See
summary of adjustments in Table Four - EBITDA, Adjusted EBITDA,
Adjusted EBITDA Margin and Adjusted Free Cash Flow.
|
(2) Tax
rates used to calculate the tax expense impact are based on the
nature of each adjustment.
|
(3)
Represents adjustments to income tax expense for the IRS tax
litigation matter and a change to an uncertain tax
position.
|
TABLE
SIX
|
MONEYGRAM
INTERNATIONAL, INC.
|
CONSOLIDATED
BALANCE SHEETS
|
(Unaudited)
|
|
|
|
|
|
(Amounts in
millions, except share data)
|
|
December 31,
2015
|
|
December 31,
2014
|
ASSETS
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
164.5
|
|
|
$
|
250.6
|
|
Settlement
assets
|
|
3,505.6
|
|
|
3,533.6
|
|
Property and
equipment, net
|
|
199.7
|
|
|
165.6
|
|
Goodwill
|
|
442.2
|
|
|
442.5
|
|
Other assets
(1)
|
|
193.2
|
|
|
236.0
|
|
Total
assets
|
|
$
|
4,505.2
|
|
|
$
|
4,628.3
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
Payment service
obligations
|
|
$
|
3,505.6
|
|
|
$
|
3,533.6
|
|
Debt
(1)
|
|
942.6
|
|
|
949.6
|
|
Pension and other
postretirement benefits
|
|
96.3
|
|
|
125.7
|
|
Accounts payable and
other liabilities
|
|
183.5
|
|
|
202.1
|
|
Total
liabilities
|
|
4,728.0
|
|
|
4,811.0
|
|
|
|
|
|
|
STOCKHOLDERS'
DEFICIT
|
|
|
|
|
Participating
convertible preferred stock - series D, $0.01 par value, 200,000
shares authorized, 71,282 issued at December 31, 2015 and December
31, 2014
|
|
183.9
|
|
|
183.9
|
|
Common stock, $0.01
par value, 162,500,000 shares authorized, 58,823,567 shares issued
at December 31, 2015 and December 31, 2014
|
|
0.6
|
|
|
0.6
|
|
Additional paid-in
capital
|
|
1,002.4
|
|
|
982.8
|
|
Retained
loss
|
|
(1,226.8)
|
|
|
(1,144.6)
|
|
Accumulated other
comprehensive loss
|
|
(48.7)
|
|
|
(67.1)
|
|
Treasury stock:
5,612,188 and 5,734,338 shares at December 31, 2015 and
December 31, 2014, respectively
|
|
(134.2)
|
|
|
(138.3)
|
|
Total stockholders'
deficit
|
|
(222.8)
|
|
|
(182.7)
|
|
Total liabilities and
stockholders' deficit
|
|
$
|
4,505.2
|
|
|
$
|
4,628.3
|
|
|
|
|
|
|
(1) As of
December 31, 2015, the Company early adopted ASU 2015-03 and the
Consolidated Balance Sheet as of December 31, 2014 has been
adjusted to reclassify the debt issuance costs of $13.9 million
previously reported in Other assets as a direct deduction from the
carrying amount of the Senior Secured Credit Facility. In
accordance with ASU 2015-15, the Company records debt issuance
costs for its Revolving Credit Facility in Other assets on the
Consolidated Balance Sheets.
|
CONTACT:
MoneyGram International, Inc.
Suzanne Rosenberg
214-979-1400
ir@moneygram.com
Media Relations:
Michelle Buckalew
214-979-1418
media@moneygram.com
Logo - http://photos.prnewswire.com/prnh/20150730/251082LOGO
Photo - http://photos.prnewswire.com/prnh/20160211/332303-INFO
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/moneygram-international-reports-fourth-quarter-and-full-year-2015-financial-results-300219102.html
SOURCE MoneyGram